[XDL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[XDL] XIDELANG HOLDINGS LTD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 16.94%
YoY- 584.58%
Quarter Report
Latest QR
Upcoming QR
XDL's Result
XDL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 186,969 67,192 626,567 557,427 474,039 347,738 226,352 -11.91%
PBT 10,950 2,411 63,113 61,142 52,790 39,841 24,885 -42.00%
Tax -6,605 -1,870 -28,773 -27,180 -23,747 -18,644 -12,015 -32.77%
NP 4,345 541 34,340 33,962 29,043 21,197 12,870 -51.35%
-
NP to SH 4,345 541 34,340 33,962 29,043 21,197 12,870 -51.35%
-
Tax Rate 60.32% 77.56% 45.59% 44.45% 44.98% 46.80% 48.28% -
Total Cost 182,624 66,651 592,227 523,465 444,996 326,541 213,482 -9.84%
-
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,476,722 1,323,253 1,443,905 1,443,905 1,443,905 1,425,856 1,425,856 2.35%
NOSH 2,116,225 2,075,615 1,804,883 1,804,883 1,804,883 1,804,883 1,804,883 11.13%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.32% 0.81% 5.48% 6.09% 6.13% 6.10% 5.69% -
ROE 0.29% 0.04% 2.38% 2.35% 2.01% 1.49% 0.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.86 3.61 34.72 30.88 26.26 19.27 12.54 -20.58%
EPS 0.22 0.03 1.90 1.88 1.61 1.17 0.71 -54.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.80 0.80 0.80 0.79 0.79 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,804,883
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.80 3.16 29.50 26.24 22.32 16.37 10.66 -11.94%
EPS 0.20 0.03 1.62 1.60 1.37 1.00 0.61 -52.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6229 0.6797 0.6797 0.6797 0.6712 0.6712 2.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.07 0.055 0.055 0.105 0.115 0.085 0.08 -
P/RPS 0.79 1.53 0.16 0.34 0.44 0.44 0.64 14.99%
P/EPS 33.99 189.47 2.89 5.58 7.15 7.24 11.22 108.66%
EY 2.94 0.53 34.59 17.92 13.99 13.82 8.91 -52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.07 0.13 0.14 0.11 0.10 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 23/06/20 24/02/20 22/11/19 23/08/19 -
Price 0.065 0.065 0.075 0.06 0.165 0.08 0.09 -
P/RPS 0.73 1.80 0.22 0.19 0.63 0.42 0.72 0.91%
P/EPS 31.56 223.92 3.94 3.19 10.25 6.81 12.62 83.72%
EY 3.17 0.45 25.37 31.36 9.75 14.68 7.92 -45.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.07 0.21 0.10 0.11 -12.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment